Home › 14 Gordon St, Boston MA 02130 › Analyze
Property Analyzer
14 Gordon St, Boston MA 02130 — $1,995,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14 Gordon St, Boston MA 02130
$1,995,000 · 3 units · MLS# 73517441
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $498,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$52,725/yr
Cap rate2.6%
GRM16.8
Loan amount$1,496,250
Mortgage (P&I)$9,955/mo
Cash invested (down + CapEx)$498,750
Annual cash flow$-66,730
Cash-on-cash return-13.4%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.